ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

购买townhouse

For sale 3 bedrooms townhouse in Prawet, Bangkok

Prawet, bangkok|NIRVANA PARK SUKHUMVIT 77

฿4.1M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

卧室

30 m²

平方米

项目: NIRVANA PARK SUKHUMVIT 77

竣工日期: 2014

配套设施

parking and security

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿4.1M

Days on market: 0

Mar 27, 2026Listed

฿4.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿37K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿4.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿419.1366825412515/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿28K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿412.67870000000005

Investment Metrics

Annual ROI on Down Payment0.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.2M

Total Rental Income (25yr)฿8.3M

Total Interest Paid฿2.7M

Down payment: ฿1.2M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿17K	฿0	30m²	3	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿21K	฿0	30m²	3	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿22K	฿0	30m²	3	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿27K	฿0	30m²	3	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿31K	฿0	30m²	3	rent
For rent 2 bedrooms townhouse in Prawet, Bangkok	฿37K	฿0	30m²	2	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿48K	฿0	30m²	3	rent
For rent 3 bedrooms townhouse in Prawet, Bangkok	฿52K	฿0	30m²	3	rent
For sale 3 bedrooms townhouse in Prawet, Bangkok	฿2.8M	฿0	30m²	3	sale
For sale 3 bedrooms townhouse in Prawet, Bangkok	฿3.0M	฿0	30m²	3	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

附近学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms townhouse in Prawet, Bangkok

项目: NIRVANA PARK SUKHUMVIT 77

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Prawet

Pichaya Apartment

New Spring Mansion

mayamin apartmebt

Nantha Apartment